[OMESTI] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 39.18%
YoY- 29.84%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 363,414 356,764 420,207 433,753 399,018 379,852 407,080 -7.27%
PBT -7,300 9,696 -11,131 -12,205 -24,074 -15,612 -27,422 -58.58%
Tax -3,412 -5,668 -3,820 -5,065 -2,822 -1,840 -247 474.79%
NP -10,712 4,028 -14,951 -17,270 -26,896 -17,452 -27,669 -46.85%
-
NP to SH -13,392 -1,840 -12,112 -11,297 -18,576 -14,268 -23,019 -30.28%
-
Tax Rate - 58.46% - - - - - -
Total Cost 374,126 352,736 435,158 451,023 425,914 397,304 434,749 -9.51%
-
Net Worth 270,725 276,512 267,885 276,522 269,649 258,191 264,197 1.63%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 270,725 276,512 267,885 276,522 269,649 258,191 264,197 1.63%
NOSH 430,655 430,446 430,254 430,025 429,564 389,584 387,614 7.26%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -2.95% 1.13% -3.56% -3.98% -6.74% -4.59% -6.80% -
ROE -4.95% -0.67% -4.52% -4.09% -6.89% -5.53% -8.71% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 84.41 82.88 100.80 105.24 98.85 97.94 105.02 -13.54%
EPS -3.12 -0.44 -2.91 -2.75 -4.60 -3.68 -5.94 -34.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6288 0.6424 0.6426 0.6709 0.668 0.6657 0.6816 -5.22%
Adjusted Per Share Value based on latest NOSH - 430,025
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 67.30 66.07 77.82 80.32 73.89 70.34 75.39 -7.28%
EPS -2.48 -0.34 -2.24 -2.09 -3.44 -2.64 -4.26 -30.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5013 0.5121 0.4961 0.5121 0.4994 0.4781 0.4893 1.62%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.485 0.50 0.54 0.455 0.475 0.50 0.48 -
P/RPS 0.57 0.60 0.54 0.43 0.48 0.51 0.46 15.35%
P/EPS -15.59 -116.97 -18.59 -16.60 -10.32 -13.59 -8.08 54.92%
EY -6.41 -0.85 -5.38 -6.02 -9.69 -7.36 -12.37 -35.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.78 0.84 0.68 0.71 0.75 0.70 6.55%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 24/08/17 31/05/17 23/02/17 29/11/16 30/08/16 31/05/16 -
Price 0.51 0.50 0.50 0.455 0.46 0.49 0.48 -
P/RPS 0.60 0.60 0.50 0.43 0.47 0.50 0.46 19.35%
P/EPS -16.40 -116.97 -17.21 -16.60 -10.00 -13.32 -8.08 60.23%
EY -6.10 -0.85 -5.81 -6.02 -10.00 -7.51 -12.37 -37.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.78 0.78 0.68 0.69 0.74 0.70 10.20%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment